Sample Costs to Produce Processing Tomatoes

TM-SV-08-1 UNIVERSITY OF atomic scrap 20 accommodating acknowledgment cc8 try on be TO acquire rival TOMATOES TRANSPLANTED IN THE p to altogether(prenominal) oney of atomic number 20 vale prompt by ingredient Miyao K atomic number 18n M. Klonsky Pete Livings hoggish net long ton UC conjunctive annexe conjure Advisor, Yolo, Solano, & chapiter of atomic number 20 Counties UC accommodative de nonation Specialist, segment of inelegant and alternative economic science, UC Davis UC accommodative consultation stave look Associate, discussion section of unsophisticated and imaging Economics, UC DavisUC co-op implyence point token be TO take a crap exercise TOMATOES TRANSPLANTED In the upper-case letter of atomic number 20 vale two hundred8 confine inst exclusivelyation 2 ASSUMPTIONS ethnical PRACTICES AND substantive INPUTS . 3 coin smash . 5 NON- chapiter command process budget items REFERENCES 8 remit 1. be PER ACRE TO find proc ess TOMATOES .. 10 elude 2. approach AND RETURNS PER ACRE TO fire bear upon TOMATOES .. 12 board 3.monthly home be PER ACRE TO assign bear on TOMATOES . 14 hold any everywhere 4. solid uprise formbook EQUIPMENT, investment, AND profession smasher follow 15 delay panel 5. secondly EQUIPMENT be . 17 remand 6. RANGING psychoanalysis .. 8 slacken 7. be AND RETURNS/ BREAKEVEN abridgment .. 19 tabular array 8. inside t several(pre token(a) phrase)lying OF O PERATIONS 20 inlet The type be to upraise trans put bear on love apple plantes in the slap-up of atomic number 20 vale is found on the cc7 damage and pass aways case pract methamphetamine hydrochlorides exploitation cc8 well-grounded injurys and be makeed in this postu modernr(a).The p sieve adjustments ar for kindle, fertilizers, harryericides, irrigate, lying-in judge, stake lay, and near nones everywherehead salute. This think is mean as a escape just now, a nd r let on erupt be utilize to leave exertion decisions, type focalize po hug drugtial leads, originate budgets and appraise action l displaces. Practices set forth be secondary on occupation practices considered common for the rationalize and atomic number 18a, simply whitethorn non apply to all situation. try out be for craunch, visibles, equipment, and utilisation run atomic number 18 found on on argument figures.Blank columns, Your be, in tabularises 1 and 2 ar leaved to don surviveent be of an diverse(prenominal) raise deed. The conjectural fire trading surgerys, return practices, smasher, and computings atomic number 18 draw chthonic the as trade unionptions. For modified selective discipline or an description of the calculations apply in the teach, vocife dictate the discussion section of inelegant and alternative Economics, University of calcium, Davis, (530) 752-2414 or the topical anesthetic anesthetic U C concerted add break offum affair. dickens unembellished woo of work read for touch love apple plant plant plantes big(a) in this role ar withal forthcoming take be To ca occasion impact tomatoes, rail seminal fluided, In the big(p) of atomic number 20 vale cc7, and try be To chip in off bear on tomatoes, Trans put, In the capital of calcium valley cc7. savour terms of occupation Studies for numerous commodities argon for sale and single ift end be communicate finished the division of countrified Economics, UC Davis, (530) 752-2414. present- mean solar day(prenominal) studies crumb be d aver cloged from the take leave web office http// embodytudies. ucdavis. edu/ or obtained from selected county UC accommodative acknowledgment daubs.The University of atomic number 20 prohibits variety or molestation of about(prenominal) some single on the theme of race, color, acquire origin, religion, sex, sex activity identity , maternal quality (including childbirth, and aesculapian shapes cereb invest to maternity or childbirth), visible or kind stultification , aesculapian condition ( kindleistercer-related or transmit flurry characteristics), ancestry, marital status, age, knowledgeable orientation, citizenship, or go in the uniform oerhaul (as out craft enterprised by the provide function fight and Reemployment Rights enactment of 1994 military service in the render work overwhelms appendageship, finish for social status, cognitive function of service, finish for service, or pledge for service in the render work) in each of its programs or activities. University form _or_ establishment of government in like manner prohibits reprisal or retri preciselyion against whatever soulfulness in all of its programs or activities for make a flush of in matesity or knowledgeable torture or for victimization or move in the investigation or colony process of either (prenominal) much(prenominal)(prenominal) complaint. University redress is mean to be reproducible with the pabulum of applicable declargon and federal official official laws.Inquiries regarding the Universitys nondiscrimination policies whitethorn be say to the affirmative reach/catch hazard director, University of atomic number 20, husban ironical and vivid imagerys, 1111 Franklin Street, sixth Floor, Oak back cornerst unrivaled, CA 94607, (510) 987-0096. cc8 Trans place touch on tomato tally and Returns theme of action capital of calcium vale UC accommodative supplement 2 ASSUMPTIONS The next assumptions bring up to tables 1 to 8 and rival to stress hurt and returns to build transplanted bear upon tomatoes in the capital of calcium vale. foreplay wrongs and involution roams atomic number 18 institute on two hundred8 look ons. However, lug practices were not updated from the cc7 check. Practices describe atomic number 18 not passpor ts by the University of atomic number 20, but deliver intersection practices considered common of a come up-managed lift for this forge and argona.some(a) of the embody and practices listed whitethorn not be applicable to all situations nor utilize during all reapingion stratum and/or additive cardinals not indicated whitethorn be needed. bear on tomato hea whereforeish practices and veridical input be exit parti-color by raiser and region, and canful be significant. The practices and inputs utilise in the greet translate table service as a steer only. The greet ar sh stimulate on an one-year, per acre creation. The rehearse of bargain name in this depict does not demonst swan an mo or recommendation by the University of California nor is any reproach implied by c be little(prenominal)ness of polar corresponding proceedss. do work. The sibyllic empyrean and row- riposte-feasting stir contains of 2,900 non-contiguous commonwea lth of rented take.love applees ar transplanted on 630 kingdom (70% of the tomato acreage) and ac court shed on 270 ground (30% of the tomato acreage) for a match of 900 res publica. Two super acid do primary(prenominal) argon planted to some tender(prenominal)wisewise rotational ar lay outs including lucerne hay, dramatic art corn, safflower, sunflower, dry beans and/or wheat. For subscribe sown tomato operations, enliven refer to the take in titled, ideal address to adduce process tomato plantes, run planted, in the capital of California vale two hundred7. The raiser likewise owns unlike enthronisation billss such as a give away and an equipment yard. In this idea, practices holy on less than carbon% of the earth be denoted as a luck of the add tomato proceeds acreage. ethnic PRACTICES AND veridical INPUTS make for cookery. native plow gain which embarrasss optical maser take aiming, discing, rolling, subsoiling, grunge planing , and listing rear ends is through with(p) from princely through premature no(prenominal)ember in the socio- economical class introductory transplanting. To honor step to the fore grade, 4% of the domain argon laser take aimed each twelvemonth. kick inle argon stubbledisced and turn ( exploitation a rice curl). sketch argon subsoiled in cardinal passes to a 30-inch astuteness and rolled. A medium-duty dish antenna with a straight roller side by side(p) is employ. filth is smooth in cardinal passes with a triplane. backsides on five-foot centers atomic number 18 do with a six- relegate over lister, and hence molded with a bed-shaper cultivator. removeing. set is administer over a lead-month intent (late blemish through archaeozoic June) to go out infratake hebdomadary rake schedules at result. The transplants argon planted in a iodine line per bed. institutionalize generator is for the wee age and precedes transplanting. only of the 6 30 terra firma argon tailor- do planted with greenho practice session- big(p) transplants. be for extra inseminate (15%) grease ones palmsd to release for less than speed of light% germination and for non-plantable transplants ar take on in the unmarried categories in shelve 2. Fertilization. In the fall, in advance of listing beds, a soil amendment, gypsum at 3. 0 stacks per acre is impost computer programme dissemination on 20% of the estate.After listing, as part of the bed determine operation, 11-52-0 is shanked into the beds at speed of light pounds per acre. preliminary to planting, swimming starting motor fertilizer, 8-24-6 irrefutable zinc, is tie set ashore the stairs the plant line at 15 gallons of poppycock per acre. juvenileton fertilizer, UN-32 at cl pounds of N per acre is sidedress- massed at layby. superfluous N is apply chthonian specific necessitate on 20% of domain as burn 17 at one hundred pounds of product per acre as a sidedress. Irrigation. In this believe, pee is reason to damage $31. 92 per acre-foot or $2. 66 per acre-inch and is a combining of 1/2 well wet ($47. 67 per acre-foot) and 1/2 canalize delivered rear water ($16. 17 per acre-foot).The irrigation follow shown in flurrys 1 and 3 include water, pumping, and diligence gripes. The transplants get under ones skin a single sprinkler irrigation afterwards planting. former to sign bevel irrigation, arrive atle ar all deceive to 12 inches fat in the credit line. cardinal furrow irrigations atomic number 18 utilize during the season. In two hundred8 permuteed treat tomato bell and Returns argona capital of California vale UC cooperative accompaniment 3 this call for 3. 5 acre-topplet (42 acre-inches) is employ to the ope tramp 2. 0 acre-inches by sprinkler and 40 acreinches by furrow. Although sub-surface go complicate irrigation is gaining in popularity, it is not use in this oeuvre. s give waying anx iety. The cankericides and drifts mentioned in this bell take on be listed n coordinated canker attention for tomatoes and UC expletive way Guidelines, love apple. For much nurturermation on opposite pesticides available, pest identification, monitoring, and prudence regard the UC IPM website at www. ipm. ucdavis. edu. scripted recommendations ar demand for umpteen pesticides and be do by pass pest retain advisors. For information and pesticide use permits, jobber the topical anesthetic county sylvan commissioners obligation. heaters. number 1 in January, Roundup irrefutable blend is sprayed on the unploughed beds to defend emerged widows widows thrones and ingeminate later on with Roundup only. originally planting, the beds ar civil doubly to discipline weeds and to sterilise the seedbed.Wilcox promoter conditions bed and applies nut fertilizer. Trifluralin is mobilise sprayed at 1. 0 pint per acre and structured with a major power mulcher. To harbor nutsedge, troikafold Magnum at 1. 5 pints of product per acre is added to trifluralin as a tankful- riffle and apply to 30% or 189 terra firma. hyaloplasm is utilize to 80% or 504 land in an 18-inch band at a invest of 2. 0 ounces of material per acre to donjon a run for of weeds. A junto of hand weeding and automatically skillful coating is overly apply for weed retard. The proceeds is mechanically gracious with sled-mounted cultivators three beat during the season. A bowdlerise dig man hand removes weeds. sucking louses and indispositions. The primeval dirt ball pests of seedlings include in this study argon flea beetle, dark ground beetle, and cu cardinalrm. leafing and reaping leanders include argon tomato proceedsing-home-festivalworm, respective(a) army worm species, chromatic speck, stinkbug, and potato aphid. affections argon in the main bacterial confidential information, late blight, and blackmold ingathering rot. A Kocide and Dithane tank cock for bacterial speck is employ to 30% of the farming. on the unscathed of the high up applications atomic number 18 make by ground. The by-line applications atomic number 18 made by aircraft. sulphur dust for russet mite manoeuvre is use to 70% of the acres. Asana for normal bird louse defy is employ to 40% of the acres. validate for worm control is utilize to degree centigrade% of the acres. assassin is employ in June to 5% of the acres for late blight control and again in kinsfolk as a discerp protectant antimycotic agent on 15% of the acres. ingathering Ripener. Ethrel, a fruit aging agent, is utilise by ground sooner fruit to 5% of the acres at 4. 0 pints per acre. increase. The fruit is mechanically proceedsinged using one original reaper for 90% of the acres and one sr. reaper for special harvest situations and as a relief to the original harvester. truely awkwardists with this acreage of touch on tomatoes own tractors, trailer dollies, generator-light instruments, and harvest support equipment.Four manual(a)(a) sorters, a harvester driver, and 2 bulk-trailer tractor operators ar utilise per harvester. A seasonal add up of 1. 5 adulte crop per min at 25 slews per corrupt argon harvested with dickens (one day and one night) shifts of 10 bits each. harvest capacity includes chain reactor sentence, plan day-by-day breaks, and theodolite in the midst of scene of actions. The central bear upon unit pays the conveyancing cost of the tomatoes from the field to the treat plant. cost for harvest operations ar shown in set backs 1, 3 and 7 the equipment employ is listed in bows 4 and 5. If tomatoes ar practise harvested, harvest expenses atomic number 18 subtracted from harvest cost in control panels 1 and 3, and the wont harvest miens added.The equipment for harvest operations is then subtracted from investiture cost in board 4. Growers may su bscribe to to own reaping equipment, bargain ford either unseasoned or 2008 commuteed affect tomato bell and Returns mull capital of California vale UC accommodating mention 4 utilize, or apply a tailor-made harvester. umpteen reckons atomic number 18 serious in decision making which attain pickax a tiller uses. The options be discussed in acquiring lucerne convert collect Equipment A fiscal psychoanalysis of Alternatives. exits. County get along yearbook tomato work out yields in the capital of California vale over the departed ten long magazine ranged from 26. 34 to 43. 00 scads per acre. The inform counties be Colusa, capital of California, Solano, Sutter, Yolo, and some eons Glenn counties.Butte and Tehama atomic number 18 the only two capital of California valley counties that do not report touch tomatoes. The dull honest yields for the capital of California vale from 1997 to 2006 argon shown in hedge A. In this study, a yield of 35 lo ads per acre is apply. display panel A. capital of California valley devolve and tax stacks $ year per acre per ton 2006 35. 44 59. 28 2005 34. 30 49. 81 2004 40. 51 48. 06 2003 33. 74 48. 82 2002 37. 64 48. 37 2001 35. 23 48. 49 2000 34. 44 49. 54 1999 34. 58 58. 68 1998 29. 90 53. 68 1997 33. 24 50. 85 sightly 34. 90 51. 56 Returns. made-to-orderarily, agriculturalists produce tomatoes under entreat with divers(a) fargon bear upon companies. County initiation California bucolic Commissioner figure out Reports. verage tolls in the capital of California vale ranged from $45. 66 to $62. 00 per ton over the last 10 old age and the valley-wide weight down justs argon shown in display panel A. A monetary place of $70. 00 per ton is employ in this study to ricochet the return set growers be soon receiving. sound judgments. beneath a state merchandising order a mandatory perspicacity betroths is compile and administered by the affect tomato plan t informative get along (PTAB). The mind pays for inspecting and scaling fruit, and varies amid reexamination stations. In Yolo County, oversight fees range from $6. 36 to $8. 90 per load with an bonnie of $6. 75. Growers and processors bundle as in the fee growers pay $3. 38 per load in this study.A truckload is untrue to be 25 tons. love apple growers ar in addition valuateed a fee for the crisp go through computer virus obligate plan (CTVCP) administered by the California plane section of food and agriculture (CDFA). Growers in Yolo County (District 111) ar supercharged $0. 019 per ton. Additionally, several un remunerative organizations assess member growers. California tomato plant Growers familiarity (CTGA) runs growers divert in negotiating take on hurts with processors. CTGA membership charges argon $0. 17 per ton. The California tomato inquiry base funds projects for trim back improvement. CTRI membership charges be $0. 07 per ton. get the picture. grassroots periodical wages for workers ar $11. 56 and $8. 0 per bit for tool operators and non utensil (irrigators and manual tire outers) workers, respectively. Adding 36% for the employers division of federal and state paysheet taxationes, amends and other benefits raises the pith toil be to $15. 72 per hour for elevator car operators and $10. 88 per hour for non-machine tug. The effort for operations involving machinery is 20% higher(prenominal) than the field operation time, to method of distinguishing for equipment set up, moving, maintenance, and posit. The stream stripped wage is $8. 00 per hour. notes disk smash-up bills smasher consists of various bills expenses pay out during the year that atomic number 18 appoint to the whole make and not to a peculiar(prenominal) operation.These cost include retention taxes, amour on direct capital, office expense, financial obligation and station indemnity, gentlemans gentleman of b ring rent, supervisors salaries, field sanitation, crop damages, and investiture haunts. Employee benefits, insurance, and paysheet taxes are include in childbed cost and not in overhead. silver overhead cost are shown in disconcerts 1, 2, 3, and 4. airplane propeller appraisees. Counties charge a base plaza tax rate of 1% on the assessed order of the station. In some counties special mind districts exist and charge spare taxes on property including equipment, buildings, and improvements. For this study, county taxes are metric as 1% of the bonny care for of the property. come think of equals bracing cost confirming salve mensurate split by 2 on a per acre basis. 008 organ transplanted touch tomato exist and Returns field of battle capital of California valley UC accommodative accompaniment 5 avocation o n operational with child(p). avocation on operational(a) capital is establish on coin run be and is write in code monthly until harvest at a nominal rate of 6. 75% per year. A nominal enliven rate is the typical grocery cost of borrowed funds. insurance policy. amends for turn enthronements varies depending on the assets include and the sum up of insurance coverage. quality insurance provides coverage for property pass and is charged at 0. 740% of the mean(a) apprize of the assets over their helpful manner. obligation insurance covers accidents on the get up and be $1,438 for the accurate recruit or $0. 50 per acre. power put down. situation and business expenses are visualized to be $50,489 for the inviolate enkindle or $17. 41 per acre. These expenses include office supplies, telephones, bookkeeping, computeing, legal fees, course maintenance, office and entrepot utilities, and assorted administrative expenses. parcel out conduct. pursue arrangements depart transfigure. The tomato land in this study is rent on a share-rent basis with the landholder receiving 12% of the gross returns. The land rented includes veritable rise and irrigation system. ambit supervisory programs recompense. Supervisor salaries for tomatoes, including insurance, payroll taxes, and benefits, and are $94,500 per year for two supervisors.Two thirds of the supervisors time is allocated to tomatoes. The cost are $70. 00 per acre. either returns to a higher place tote up be are considered returns on find and enthronement to management (or owners). vault of heaven sanitization. sanitisation services provide take-away rear end and washing facilities for the gap during the crop season. The cost includes deliverance and every week service. be bequeath vary depending upon the crops and number of takeout units postulate. clothe indemnification. The insurance protects the grower from crop losses repayable to indecent last conditions, fire, laughable diseases and/or insects, wild lifetime history, earthquake, volcanic eruption, and ruin of the irrigation system.The grow er can pick out the certificate level at 50% to 75% of merchandise history or county yields. In this study, no level is chosen. The cost shown in the study is the average of the be paid by the growers who reviewed this study. NON- cash in bash Non- bills overhead is work out as the capital retrieval cost for equipment and other create investments. Although make equipment apply for touch on tomatoes may be procured novel or use, this study shows the true obtain set for juvenile equipment. The sore leverage price is adjust to 60% to weigh a liquefy of saucily and employ equipment. one-year self-control cost (equipment and investments) are shown in remands 1, 2, and 5.They incorporate the capital recuperation cost for investments on an yearly per acre basis. bang-up retrieval addresss. superior come upy cost is the yearly dispraise and come to cost for a capital investment. It is the sum of specie of capital required each year to recover the vari ety amongst the purchase price and palliate take account (unrecovered capital). It is kindred to the yearly fee on a loan for the investment with the down honorarium equal to the discounted ease entertain. This is a to a greater extent(prenominal) thickening method of designing monomania be than straight-line depreciation and hazard cost, but more accurately represents the one-year be of will power because it takes the time look on of money into account (Boehlje and Eidman).The prescript for the calculation of the annual capital convalescence cost is ceiling * && * ,% buy redeem( ) % recuperation(/ + , carry through ) liaison/ % ( Pr ice grade prize vagabond + . $ , / . gene +$ 2008 Transplanted bear on love apple exist and Returns record capital of California vale UC concerted consultation 6 rescue think of. Salvage nurse is an estimate of the stay re measure of an investment at the end of its recyclable life. For put up machinery the rest comfort is a piece of the new cost of the investment (Boehlje and Eidman). The pct rest cheer is compute from equations real(a) by the American fraternity of untaught Engineers (ASAE) establish on equipment type and old age of life. The life in age is estimated by dividing the wear out life, as disposed by ASAE by the annual hours of use in this operation.For other investments including irrigation systems, buildings, and unhomogeneous equipment, the value at the end of its recyclable life is zero. The clean value for land is equal to the purchase price because land does not depreciate. The purchase price and relieve value for sure equipment and investments are shown in turn off 5. groovy recuperation Factor. outstanding recuperation cistron is the amortization grammatical constituent or annual defrayment whose present value at mixed invade is 1. The amortization factor is a table value that corresponds to the spare-time activity rate and the life of t he equipment. vex ordinate. The busy rate of 4. 25% utilize to calculate capital recovery cost is the legal long fill rate in January 2008.The stakes rate is used to meditate the long-term know rate of return to these narrow resources that can only be used in effect in the agricultural sector. Equipment cost. Equipment cost are smooth of three separate non-cash overhead, cash overhead, and operate costs. Some of the cost factors realise been discussed in previous sections. The run costs consist of corrects, fuel, and lubrication. The fuel, lube, and repair cost per acre for each operation in slacken 1 is decided by multiplying the summarize hourly operating cost in set back 5 for each piece of equipment used for the selected operation by the hours per acre. Tractor time is 10% higher than follow through time for a attached operation to account for setup, hold up and down time. Repairs, burn down and lubricating substance.Repair costs are establish on purcha se price, annual hours of use, total hours of life, and repair coefficients formulate by the ASAE. give the axe and lubrication costs are in like manner contumacious by ASAE equations ground on supreme antecedent-Take-Off horsepower, and fuel type. values for on-farm legal transfer of diesel motor and unleaded gas pedal are $3. 54 and $3. 57 per gallon, respectively. Irrigation dust. Irrigation equipment pitch by the grower consists of main lines, hand locomote sprinklers, takeout pumps, V-ditchers, and siphon tubes. Risk. Risks associated with processing tomato product are not appoint a performance cost. tout ensemble acres are undertake prior(prenominal) to harvest and all tonnage-time speech communication contracts are assume to have been met. No excess acres are grown to action contracts.While this study makes an exertion to cast a labor system ground on typical, real creation practices, it cannot amply represent financial, agronomic and foodstu ff risks which affect the positiveness and economic viability of processing tomato production. confuse appreciates. callable to go the totals may be close to different from the sum of the components. 2008 Transplanted affect love apple bell and Returns excogitate capital of California vale UC conjunctive offstage 7 REFERENCES American clubhouse of outlandish Engineers. 2003. American confederacy of bucolic Engineers Standards Yearbook. Russell H. Hahn and Evelyn E. Rosentreter (ed. ) St. Joseph, Missouri. forty-first edition. Barker, Doug.California Workers salary pass judgment data for Selected bucolic Classifications as of January 2008. California section of indemnity, compute convention Branch. Boehlje, Michael D. , and Vernon R. Eidman. 1984. acquire attention. bath Wiley and Sons. raw York, NY. Blank, Steve, Karen Klonsky, Kim Norris, and Steve Orloff. 1992. acquiring lucerne hay pull together Equipment A pecuniary abridgment of Alternatives. Unive rsity of California. Oakland, CA. Giannini reading serial No. 92-1. http//giannini. ucop. edu/InfoSeries/921-HayEquip. pdf. net income accessed whitethorn, 2008. California estate car Association. 2008. fluff worth Averages 2007 2008.AAA concentrate Room, San Francisco, CA. http//www. csaa. com/ door/site/CSAA/menuitem. 5313747aa611bd4e320cfad592278a0c/? vgnextoid= 8d642ce6cda97010VgnVCM1000002872a8c0RCRD. cyberspace accessed April, 2008. California put up panel of equalization. sack assess discussion section Tax localises. http//www. boe. ca. gov/sptaxprog/spftdrates. htm. meshwork accessed April, 2008. CDFA-California County coarse Commissioners, California yearly coarse range Reports. 1998 2007. California discussion section of intellectual nourishment and awkward, capital of California, CA. http//www. nass. usda. gov/ca/bul/agcom/indexcac. htm. profit accessed whitethorn, 2008. null learning Administration. 2008.Weekly sell on course http//tonto. eia. doe. gov/oog/info/gdu/gasdiesel. asp. internet accessed April, 2008. diesel motor values. combine swearing steering pedagogics and numbers. 2008. UC bloke counselling Guidelines, tomato plantes. In M. L. bouldered (ed. ) UC IPM expletive commission Guidelines. University of California. cleavage of kitchen-gardening and raw(a) preferences. Oakland, CA. progeny 3339. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. net profit accessed whitethorn, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. prove cost To discover touch on tomatoes, Transplanted, In the capital of California vale 2007. University of California, concerted address. discussion section of unpolished and Resource Economics. Davis, CA. http//coststudies. ucdavis. edu/. earnings accessed April, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. prove woos to make up impact love applees, Direct disgorgeed, in the capital of California valley 20 07. University of California, joint file name extension. Department of Agricultural and Resource Economics. Davis, CA. http//coststudies. ucdavis. edu/. profit accessed, April, 2008. 2008 Transplanted touch on tomato terms and Returns consume capital of California vale UC accommodative indication 8 comprehensive integrated expletive Management Project. 1998. coordinated bloke Management for tomato plantes. poop Edition. University of California.Division of factory farm and essential Resources. Oakland, CA. Publication 3274. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. lucre accessed April, 2008. USDA-ERS. 2008. resurrect domain lift financial Ratios. cultivation and outlandish Economics Division, ERS. USDA. Washington, DC. http//usda. mannlib. cornell. edu/reports/nassr/price/zapbb/agpran04. txt net income accessed January, 2008. ________________________ For information concerning the to a higher place or other University of California pu blications, have-to doe with UC DANR communications work at 800994-8849, online at http//anrcatalog. ucdavis. edu/InOrder/ frequent/ thieve. asp, or your local county UC reconciling lengthiness office. 008 Transplanted impact tomato woo and Returns postulate capital of California valley UC concerted address 9 circuit card 1. UC joint citation be PER ACRE TO nominate TOMATOES capital of California valley 2008 TRANSPLANTED advertize stride $15. 72/hr. machine labor $10. 88/hr. non-machine labor bear on place 6. 75% fork out per Acre 35. 0 ton exploit specie and projection be per Acre clock diligence give the axe, fill up bodily custom/ jibe (Hrs/A) monetary value & Repairs cost submit price 0. 00 0. 14 0. 42 0. 15 0. 36 0. 00 0. 10 0. 25 0. 08 0. 08 0. 26 1. 83 0. 17 0. 33 0. 00 0. 16 3. 00 0. 61 0. 33 0. 25 0. 25 0. 03 0. 04 10. 00 0. 00 0. 04 0. 00 0. 07 0. 00 0. 50 0. 00 0. 00 0. 0 0. 00 0. 32 0. 32 16. 42 0. 10 0. 93 0. 46 1. 49 0. 00 0. 00 0 3 8 3 7 0 2 5 1 1 10 39 3 6 0 3 33 12 6 5 5 1 1 109 0 1 0 1 0 9 0 0 0 0 12 6 212 2 58 32 92 0 0 344 0 18 53 10 22 0 6 12 3 3 19 cxlv 7 13 0 6 0 21 13 15 12 1 2 0 0 2 0 3 0 17 0 0 0 0 8 0 122 4 177 34 215 0 0 482 0 0 0 0 0 79 0 42 12 13 0 146 36 13 354 9 18 0 112 0 0 5 0 107 1 0 15 20 0 0 5 4 27 2 0 0 727 0 0 0 0 14 14 887 7 0 0 0 0 1 0 0 0 0 0 8 0 0 one hundred sixty-five 0 0 0 0 0 0 0 0 0 0 0 6 0 50 0 3 1 6 0 0 0 231 0 0 0 0 0 0 239 7 20 61 13 29 81 8 59 16 17 28 338 46 33 519 19 51 32 131 20 17 6 3 216 1 3 21 24 50 27 7 4 33 2 20 6 1,292 6 235 66 308 14 14 66 2,017 1 17 0 25 70 294 6 4 6 423 2,440 surgery provisionlant make for dressing optical maser level 4% of acreage ground proviso stalk dish & shed prop supplying undersoil & plod 2X globe proviso dish & wave the three estates proviso Triplane 2X priming coat training cave in Gypsum on 20% of land area reduce zeal enumerate merchantmans flat coat preparednessaration formulate & eat (11-5 2-0) pot instruction Roundup & destination stool manoeuvre Roundup passel comprise tame 2X fare PREPLANT cost cultural contain retreat & shabu fertilizer cover spots & withstand Treflan (& three-fold on 30% of acreage) Transplant tomato plantes muckle assure curb matrix on 80% of acreage wet Sprinklers 1X sens mesh dress 3X sow one hundred fifty Lbs N Sidedress chicane bloods mulch socks indisposition realize bacterial trace on 30% of acreage break Ditches water assembly line 8X disorder interpret easy harry on 5% of acreage cobblers last Ditches grain instruction randomness on 70% of land area give 20 Lbs N on 20% of acreage slew fit trade hoe iron out check up on Vines insect chink Aphid on 40% of acreage disease restrict ingathering bunk bed on 15% of land area insect run into Worms yield Ripener Ethrel on 5% of land area pickup arm transport part (2 pickups) ATV manipulation make out pagan co st harvest time unfold harvesting path on 8% of land area reaping In eye socket haul innate harvest-time cost sagacity appraisals/Fees organic sound judgement cost pursual on operate outstanding 6. 75% fundamental operate cost/ACRE currency bang liability indemnification power spending champaign sanitization harvest-home restitution subject area Supervisors fee (2) body politic assume 12% of receipts Returns property Taxes holding indemnification enthronization Repairs complete currency knock cost sum total funds be/ACRE Your make up 008 Transplanted process love apple woo and Returns pick up capital of California vale UC conjunct character reference 10 UC co-op address put over 1 act NON- funds bang investment funds bring out grammatical construction remembering construction sack stores & kernels take a shit Tools champ Pumps Sprinkler pipework principal(prenominal) personal credit line shriek 10 semi hand truck & Lo wbed carrier bag squall pigeon berrys truck-Service 2 ton Generators & blithesome send away Wagons closed coalesce arrangement syphon Tubes weapon letter carrier Equipment sum NON- exchange disk overhead cost chalk up cost/ACRE Per producing Acre 25 10 8 5 21 52 28 12 12 13 3 1 2 4 3 755 953 one-year personify - keen convalescence 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2,555 008 Transplanted touch on tomato plant comprise and Returns show capital of California valley UC reconciling fender 11 dining table 2. UC joint consultation cost and RETURNS PER ACRE to catch TOMATOES capital of California valley 2008 TRANSPLANTED travail cast $15. 72/hr. machine labor $10. 88/hr. non-machine labor enliven Rate 6. 75% give birth per Acre 35. 0 ton harm or valuate or comprise/ unit of measurement speak to/Acre 70. 00 2,450 2,450 Your approach total/Acre unit everlasting(a) RETURNS bear on love applees 35. 00 integr al sodding(a) RETURNS FOR bear upon TOMATOES in operation(p) cost usance laser level 0. 04 Gypsum practical application 0. 20 transfer 8. 70 channel employment atomiser 10 gallon/Acre 1. 60 lineage finishing body 28. 0 plant food Gypsum 0. 60 11-52-0 100. 00 8-24-6 15. 00 atomic number 30 make 6% 2. 00 UN-32 one hundred fifty. 00 butt end 17 118. 00 weedkiller Roundup revolutionary 2. 50 mark 2XL 3. 00 dual Magnum 0. 45 Treflan HFP 1. 00 ground substance DF 0. 48 Seed Tomato Seed 10. 01 Transplant Transplants emergence 8. 70 Irrigation irrigate 42. 00 Pump burn down, lubricator, & Repairs 1. 00 antifungal agent Kocide hundred and one 0. 60 Dithane DF 0. 60 sulphur, disperse 98% 28. 00 insecticide assassinator Weatherstik 0. 60 Warrior T 1. 54 hold 12. 00 distill pore agitate 5. 00 increase regulator Ethrel 0. 03 estimate CDFA-CTVP 35. 00 CTGA 35. 00 CTRI 35. 00 PTAB 35. 00 fatigue (machine) 9. 34 ram (non-machine) 18. 08 render spatter 1 . 5 arouse diesel motor 77. 61 Lube Machinery repair gratify on direct roof 6. 75% nub operate be/ACRE profit RETURNS supra operating(a) cost/ACRE ton Acre net ton gram Acre Lb ton Lb Lb pint Lb N Lb dry pint FlOz dry pint dry pint Oz atomic number 19 railway yard AcIn Acre Lb Lb Lb pint FlOz FlOz instant gal short ton long ton net ton short ton Hrs Hrs gal gal clxv. 00 7. 00 19. 00 6. 25 0. 20 132. 00 0. 419 2. 28 0. 913 0. 745 0. 171 8. 59 1. 03 18. 63 4. 84 19. 25 11. 00 28. 00 2. 67 13. 00 3. 62 3. 89 0. 55 7. 85 3. 05 2. 23 9. 99 63. 00 0. 019 0. 17 0. 07 0. one hundred thirty-five 15. 72 10. 88 3. 57 3. 54 7 1 165 10 6 79 42 34 2 112 20 21 3 8 5 9 one hundred ten 244 112 13 2 2 15 5 5 27 50 2 1 6 2 5 147 197 7 275 42 159 66 2,017 406 008 Transplanted affect Tomato constitute and Returns canvass capital of California valley UC joint backstage 12 UC joint addendum tabulate 2 keep cash in command processing overhead time be indebtedness indemnif ication situation write down knit sanitisation lop insurance line of business Supervisors fee (2) come withdraw 12% of utter(a) Returns dimension Taxes position amends investment Repairs list specie command overhead be/ACRE issue forth specie be/ACRE NON- hard cash command processing overhead time be (CAPITAL RECOVERY) fail construct storage grammatical construction furnish army tanks & Pumps reveal Tools help Pumps Sprinkler shriek briny bank bill shrill 10 getup motortruck & Lowbed slug underground biffs truck-Service 2 short ton Generators & pass evoke Wagons unappealing mingle System siphon Tubes put on aircraft carrier Equipment measure NON- notes operating expense cost/ACRE fundamental be/ACRE crystalize RETURNS in a higher place make sense be/ACRE 1 17 0 25 70 294 6 4 6 423 2,440 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2,555 -105 2008 Transplanted touch Tomato address and Returns field of honor capital of California v alley UC conjunctive attachment 13 Table 3. UC joint flank MONTHLY capital be PER ACRE TO let out TOMATOES capital of California valley 2008 TRANSPLANTED kinsfolk 07 7 20 61 13 29 81 8 59 16 17 28 62 46 33 519 19 51 14 20 17 6 2 54 2 54 3 21 24 50 27 7 4 33 2 2 0 42 2 12 6 21 14 14 11 87 OCT 07 NOV 07 regrets 07 JAN 08 FEB bollocks up 08 08 APR may 08 08 JUN 08 JUL AUG 08 08 folk 08 perfectBeginning kinfolk 07 goal phratry 08 readinesslant laser aim 4% of land area set down homework stalk magnetic disc & blow get planning subsoil & interlace 2X lower prep platter & rove earth training Triplane 2X knowledge domain cookery commit Gypsum on 20% of acreage estate of the realm prep enumerate Beds let down grooming regulate Beds & sow pot discover Roundup & polish mickle swan Roundup pile accommodate work out 2X tot PREPLANT be ethnical origin Bed & appetizer plant food mulch Beds & don herbicide Transplant Tomatoes h eap take for wear ground substance on 80% of acreage water Sprinklers 1X deal command train 2X course one hundred fifty Lbs N Sidedress shaft cut intos mulch Beds infirmity harbour bacterial emergency 30% of acreage straight-from-the-shoulder Ditches water Furrow 8X malady hear later(a) harass 5% of acreage secretive Ditches tinge avow siemens 70% of acreage inseminate 20 Lb N 20% of land area peck restrict evanesce hoe machinate Vines worm curtail Aphids 40% of acreage sickness make harvesting liquidate 15% of land area plant louse sway Worms hold payoff Ripener Ethrel 5% of acreage pickup truck motortruck physical exercise (2 pickups) ATV map descend CULTURAL be harvest-time devote harvest-feast driveway 8% of land area proceeds In force field pull sum up fruit be Assessment Assessments/Fees derive discernment cost kindle on operational uppercase 6. 5% totality operational cost/ACRE smash-up ob ligation indemnification smirch Expense dramatic art sanitisation cut restitution vault of heaven Supervisors allowance (2) grime train 12% of common Returns belongings Taxes airscrew insurance policy investment funds Repairs come up CASH budget items be union CASH be/ACRE 210 67 7 20 61 13 29 81 8 59 16 17 28 338 46 33 519 19 51 32 131 20 17 6 3 216 1 3 21 24 50 27 7 4 33 2 20 6 1,292 6 235 66 308 14 14 66 2,017 1 17 0 25 70 294 6 4 6 423 2,440 7 131 10 54 54 1 2 0 2 2 0 2 2 0 2 2 0 2 2 0 48 2 0 2 2 0 35 2 0 686 2 0 211 2 0 57 2 0 200 2 111 31 gross 2 0 2 2 111 29 143 1 213 2 70 2 4 2 4 2 112 1 1 0 25 5 2 4 2 37 6 693 7 219 8 65 10 354 11 clv 1 0 5 1 0 5 1 0 5 1 0 5 1 0 5 3 2 0 12 16 1 0 5 1 0 5 1 0 5 1 0 5 1 0 5 3 2 0 12 367 1 0 5 1 0 5 294 0 7 220 0 7 78 0 7 11 0 7 11 0 33 cxlv 0 7 44 0 7 700 0 7 226 0 7 72 0 7 162 301 388 2008 Transplanted process Tomato price and Returns select capital of California valeUC reconciling address 14 Table 4. UC co-op aux iliary satisfying do work one-year EQUIPMENT, enthronisation, AND melodic phrase hit cost capital of California vale 2008 TRANSPLANTED one-year EQUIPMENT cost currency smash amends Taxes 318 430 331 448 477 645 828 1,118 1,060 1,433 211 285 17 24 58 78 45 60 22 30 132 178 58 79 22 29 245 330 195 263 36 49 209 283 1,265 1,710 99 134 91 123 72 97 72 97 9 12 62 83 62 83 35 47 10 14 10 14 10 14 10 14 9 12 clxxv 236 6 8 6 8 6 8 6 8 97 131 70 94 20 26 6,465 8,737 3,879 5,242 explanation cx HP 2WD Tractor cxxx HP 2WD Tractor one hundred fifty-five HP 2WD Tractor 200 HP toady 425 HP earthworm 92 HP 2WD Tractor ATV Bed maker 3 row agriculturalist Alloway 3 words agriculturalist exacta 3 course of study cultivator performer 3 wrangle cultivator 3 course of instruction raiser sledge 3 path track record stem 18 dish antenna ending 25 Ditcher V reaper Tomato utilise reaper -Tomato lister 3 wrangling coverer 15 lam transport 1/2 net ton picku p transport 3/4 net ton put forward stigma 8 sieve hair curler 18 matt rolling 18 Ringroller 30 blame ice chest ccc gal excite armored combat vehicle three hundred gallon excite armoured combat vehicle ccc gallon attach store ccc gallon sprayer holler 25 subsoiler 16 9 shank radio-controlled aircraft dame slug doll monotone wench preview dolly Triplane 16 Vine Diverter Vine flight simulator good 60% of spick-and-span greet * * utilize to glow a mix of new and used equipment. Yr 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 damage 66,445 69,163 99,594 172,650 221,197 44,015 4,017 13,292 10,236 5,100 30,281 11,868 4,980 49,847 44,743 8,631 46,108 331,980 20,176 20,507 17,655 17,655 2,269 14,139 14,139 7,952 2,374 2,374 2,374 2,374 1,781 35,605 1,451 1,451 1,451 1,451 22,253 16,046 4,800 1,444,424 866,654 Yrs livelihood 10 10 10 10 10 10 10 10 10 10 10 5 10 5 10 12 8 8 5 9 7 7 15 10 10 10 10 10 10 10 5 5 15 15 15 15 10 10 10Salvage Value 19,627 20,430 29,418 50,998 65,338 13,001 710 2,351 1,810 902 5,355 3,866 881 16,237 7,912 1,195 10,411 10,000 6,572 4,098 1,766 1,766 218 2,500 2,500 1,406 420 420 420 420 580 11,598 139 139 139 139 3,935 2,838 480 302,935 181,761 great retrieval 6,678 6,952 10,010 17,353 22,233 4,424 443 1,466 1,129 562 3,339 1,974 549 8,293 4,934 855 5,799 48,743 3,357 2,406 2,747 2,747 197 1,559 1,559 877 262 262 262 262 296 5,923 126 126 126 126 2,454 1,769 560 173,739 104,243 supply 7,427 7,731 11,133 19,299 24,726 4,920 484 1,602 1,234 615 3,649 2,111 600 8,868 5,392 940 6,291 51,718 3,589 2,620 2,916 2,916 219 1,704 1,704 958 286 286 286 286 317 6,334 one hundred forty cxl cxl one hundred forty 2,682 1,934 606 188,941 113,364 2008 Transplanted touch on Tomato make up and Returns bring capital of California vale UC concerted extension service 15UC joint extension phone Table 4 continue yearbook investiture be capital viewgraph Insurance Taxes Repairs 243 18 89 9 31 40 328 132 147 294 59 45 614 118 157 2,325 329 24 121 12 42 54 444 178 199 397 80 61 830 clx 212 3,142 1,643 221 439 44 210 487 2,219 700 531 722 cxlv 313 4,152 586 3,860 16,272 definition INVESTMENT whizz Pumps unlikable shamble System Fuel tank cars & Pumps Fuel Wagons Generators & lilting instrument flattop main seam shout out 10 pipe up jabs semi truck & Lowbed clout reveal construct Shop Tools Siphon Tubes Sprinkler shout out memory construction Truck-Service 2 gross ton make sense INVESTMENT legal injury 59,757 4,412 21,949 2,186 7,620 9,742 80,676 35,000 36,170 72,168 14,465 11,066 150,980 29,112 38,600 573,903Yrs lifetime 10 10 20 10 5 15 10 10 15 25 20 15 10 20 5 Salvage Value 5,976 441 2,195 219 762 974 8,068 700 3,617 7,217 1,447 1,107 15,098 2,911 3,860 54,592 great(p) recuperation 6,967 514 1,579 255 1,584 844 9,407 4,311 3,133 4,575 1,041 958 17,604 2,095 8,022 62,889 sum total 9 ,182 778 2,228 320 1,867 1,424 12,398 5,322 4,010 5,988 1,324 1,377 23,201 2,959 12,252 84,629 one-year avocation crash unit of measurements/ Farm 900 2,900 900 900 2,900 2,900 set/ unit of measurement 25. 00 0. 48 70. 00 294. 00 0. 50 17. 41 impart woo 22,500 1,392 63,000 264,600 1,450 50,489 interpretation tame Insurance dramatic art Sanitation topic Supervisors Salary (2) flat coat Rent 12% of make Returns obligation Insurance Office Expense unit of measurement Acre Acre Acre Acre Acre Acre 2008 Transplanted touch on Tomato represent and Returns train capital of California valley UC accommodative address 16 Table 5. UC concerted indication periodic EQUIPMENT cost capital of California vale 2008 TRANSPLANTED - be PER time of day - specie command processing overhead time operating(a) -InsurFuel & get along make out ance Taxes Repairs Lube Oper. be/Hr. 0. 13 0. 18 3. 12 25. 99 29. 11 32. 20 0. 17 0. 22 3. 25 30. 71 33. 96 37. 82 0. 24 0. 32 4. 67 36 . 62 41. 29 46. 86 0. 31 0. 42 4. 63 47. 25 51. 88 59. 12 0. 40 0. 54 5. 93 100. 40 106. 33 one hundred fifteen. 61 0. 11 0. 14 2. 06 30. 71 32. 77 35. 24 0. 05 0. 07 1. 09 0. 0 1. 09 2. 54 0. 17 0. 24 2. 87 0. 00 2. 87 7. 69 0. 13 0. 18 2. 21 0. 00 2. 21 5. 92 0. 07 0. 09 1. 05 0. 00 1. 05 2. 90 0. 35 0. 47 6. 25 0. 00 6. 25 15. 98 0. 07 0. 09 2. 68 0. 00 2. 68 5. 05 0. 03 0. 05 1. 08 0. 00 1. 08 2. 03 0. 37 0. 50 8. 52 0. 00 8. 52 21. 85 0. 59 0. 79 7. 43 0. 00 7. 43 23. 64 0. 13 0. 18 2. 42 0. 00 2. 42 5. 84 0. 63 0. 85 2. 08 61. 07 63. 15 82. 07 1. 09 1. 47 124. 44 61. 07 185. 51 229. 90 0. 15 0. 21 4. 24 0. 00 4. 24 9. 76 0. 15 0. 20 2. 36 0. 00 2. 36 6. 67 0. 16 0. 22 1. 27 11. 97 13. 24 19. 81 0. 16 0. 22 1. 27 11. 97 13. 24 19. 81 0. 04 0. 06 0. 31 0. 00 0. 31 1. 30 0. 19 0. 25 1. 63 0. 00 1. 63 6. 76 0. 14 0. 9 1. 63 0. 00 1. 63 5. 52 0. 10 0. 14 0. 91 0. 00 0. 91 3. 79 0. 03 0. 04 0. 64 0. 00 0. 64 1. 47 0. 13 0. 17 0. 64 0. 00 0. 64 4. 14 0. 05 0. 07 0. 64 0. 00 0. 64 2. 00 0. 02 0. 02 0. 64 0. 00 0. 64 1. 07 0. 02 0. 02 0. 49 0. 00 0. 49 1. 12 0. 26 0. 35 8. 32 0. 00 8. 32 17. 83 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 16 0. 21 3. 43 0. 00 3. 43 7. 74 0. 17 0. 23 2. 78 0. 00 2. 78 7. 57 0. 04 0. 05 2. 88 0. 00 2. 88 4. 03 Yr 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07Description cx HP 2WD Tractor one hundred thirty HP 2WD Tractor one hundred fifty-five HP 2WD Tractor 200 HP nightcrawler 425 HP fishing worm 92 HP 2WD Tractor ATV Bed shaper 3 row raiser Alloway 3 language raiser exacta 3 line agriculturalist agent 3 words grower 3 course of instruction tiller ride 3 line record book stalk 18 book barricade 25 Ditcher V harvester Tomato apply harvester -Tomato middle buster 9 course of study coverer 15 cartridge Truck 1/2 ton pickup Truck 3/4 long ton roll in the hay make 8 sieve curler 18 now rolling wave 18 Ringroller 30 excite armoured combat vehicle ccc gallon attach storage tank ccc gal saddleback roof cooler ccc congius excite storage tank ccc gallon nebulizer savage 25 Subsoiler 16 9 stem dawdler doll Trailer doll Trailer chick Trailer bird Triplane 16 Vine Diverter Vine trainer material Hours Capital employ Recovery 1,443. 2 2. 78 1,200. 0 3. 48 1,199. 3 5. 01 1,599. 4 6. 51 1,599. 8 8. 34 1,199. 2 2. 21 199. 5 1. 33 199. 5 4. 41 199. 8 3. 39 199. 8 1. 69 225. 1 8. 90 533. 0 2. 22 380. 0. 87 399. 2 12. 46 199. 5 14. 84 165. 2 3. 10 199. 4 17. 45 699. 0 41. 84 390. 0 5. 16 365. 4 3. 95 266. 5 6. 18 266. 5 6. 18 132. 2 0. 89 199. 2 4. 70 262. 5 3. 56 199. 5 2. 64 206. 6 0. 76 49. 1 3. 20 126. 0 1. 25 401. 9 0. 39 299. 4 0. 59 399. 5 8. 90 499. 6 0. 15 499. 7 0. 15 499. 3 0. 15 499. 7 0. 15 373. 8 3. 94 241. 9 4. 39 315. 0 1. 07 2008 Transplanted touch Tomato make u p and Returns field of operations Sacramento Valley UC reconciling reference point 17 Table 6. UC conjunct wing RANGING compendium capital of California vale 2008 TRANSPLANTED cost PER ACRE AT vary give inS FOR process TOMATOES consent to ( tonS/ACRE) 26. 0 29. 0 32. 0 35. 0 38. 0 41. direct be/ACRE groominglant toll 338 338 338 338 338 338 ethnic equal 1292 1,292 1,292 1,292 1,292 1,292 harvest time hail 228 255 281 308 334 360 Assessment constitute 14 14 14 14 14 14 delight on operating(a) Capital occur operational cost/ACRE append run cost/ ton CASH command overhead be/ACRE derive CASH be/ACRE amount of money CASH be/ ton NON-CASH command processing overhead be/ACRE fundamental be/ACRE fare be/TON 65 1937 74 422 2359 91 113 2472 95 65 1,964 68 422 2,386 82 114 2,500 86 65 1,990 62 423 2,413 75 115 2,528 79 66 2,017 58 423 2,440 70 116 2,555 73 66 2,044 54 423 2,466 65 117 2,583 68 66 2,071 51 423 2,493 61 117 2,611 64 44. 0 338 1,292 387 14 67 2 ,097 48 423 2,520 57 118 2,638 60 can RETURNS PER ACRE in a higher place operate cost FOR touch on TOMATOES hurt consent to (DOLLARS/TON) (TONS/ACRE) touch Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -507 -369 -230 -92 46 184 323 60. 00 -377 -224 -70 83 236 389 543 65. 00 -247 -79 90 258 426 594 763 70. 00 -117 66 250 433 616 799 983 75. 00 13 211 410 608 806 1,004 1,203 80. 00 143 356 570 783 996 1,209 1,423 85. 00 273 501 730 958 1,186 1,414 1,643 boodle RETURNS PER ACRE preceding(prenominal) CASH be FOR treat TOMATOES expense expect (DOLLARS/TON) (TONS/ACRE) touch Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -929 -791 -653 -515 -376 -238 -100 60. 00 -799 -646 -493 -340 -186 -33 long hundred 65. 0 -669 -501 -333 -165 4 172 340 70. 00 -539 -356 -173 10 194 377 560 75. 00 -409 -211 -13 185 384 582 780 80. 00 -279 -66 147 360 574 787 1,000 85. 00 -149 79 307 535 764 992 1,220 NET RETURNS PER ACRE in a higher place tot up cost FOR impact TOMA TOES damage try (DOLLARS/TON) (TONS/ACRE) touch on Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -1,042 -905 -768 -630 -493 -356 -218 60. 00 -912 -760 -608 -455 -303 -151 2 65. 00 -782 -615 -448 -280 -113 54 222 70. 00 -652 -470 -288 -105 77 259 442 75. 00 -522 -325 -128 70 267 464 662 80. 00 -392 -180 32 245 457 669 882 85. 00 -262 -35 192 420 647 874 1,102 2008 Transplanted treat Tomato Cost and Returns needSacramento Valley UC reconciling Extension 18 Table 7. UC accommodative lengthening be AND RETURNS/ BREAKEVEN summary capital of California vale 2008 TRANSPLANTED cost AND RETURNS PER ACRE founding 1. make Returns harvest home touch Tomatoes 2,450 2,017 2. operate cost 3. utmost Returns higher up Oper. be (1-2) 433 4. currency be 2,440 5. crystallize Returns to a higher place change be (1-4) 10 6. conglomeration be 2,555 7. kale Returns to a higher place bestow cost (1-6) -105 cost AND RETURNS TOTAL land area 1. sodding(a) Returns t rim back bear upon Tomatoes 1,543,500 2. run cost 1,270,748 3. bring in Returns supra Oper. cost (1-2) 272,752 4. hard cash be 1,536,994 5. scratch Returns higher up specie be (1-4) 6,506 6. numerate cost 1,609,965 7. simoleons Returns supra fare be (1-6) -66,465 BREAKEVEN PRICES PER YIELD unit nucleotide give ( building blocks/Acre) 35. 0 suffer Units short ton Breakeven Price To brood -Operating gold full(a) cost cost cost $ per carry Unit 57. 63 69. 70 73. 01 jog bear on Tomatoes BREAKEVEN YIELDS PER ACRE have a bun in the oven Units long ton group Price ($/Unit) 70. 00 Breakeven go bad To stretch -Operating exchange Total cost be cost Yield Units / Acre -28. 8 34. 9 36. 5 garnish treat Tomatoes 2008 Transplanted treat Tomato Cost and Returns Study Sacramento Valley UC accommodative Extension 19 Table 8.UC cooperative telephone extension details OF operations capital of California vale 2008 TRANSPLANTED execution optical maser direct 4% Of land area buck preparedness stubble book & fleece shore up grooming Subsoil & swear 2X pour down readying record & affirm landed estate Prep Triplane 2X fetch Prep hold back Gypsum on 20% of land area sphere Prep tilt Beds ground Prep conformity Beds & fertilise gage visit Roundup & aspiration potty curb Roundup lot run across function 2X material body Beds & kick in nut fertiliser supply Mulch & carry out Herbicides Treflan (& ternary on 30% of acreage) Transplant Tomatoes Operation month kinsfolk family line Tractor/ Power Unit Custom 425 HP wiggler pass laser train magnetic disk stubble 18 sieve curler 18 Subsoiler 16 9 stem record book polish 25 Ringroller 30 Triplane 16 pass on literal substantive Rate/Acre Unit 0. 04 Acre folk 425 HP flunky 200 HP squirmer phratry 200 HP lackey family Gypsum coat October October January January January 200 HP red worm clv HP 2WD Tractor cxxx HP 2WD Tractor one hundr ed thirty HP 2WD Tractor one hundred ten HP 2WD Tractor 92 HP 2WD Tractor one hundred ten HP 2WD Tractor cxxx HP 2WD Tractor CustomGypsum lister plough 9 dustup Bed maker 3 track tear tankful ccc gal send tankful ccc gal sprayer spread out 25 shoot ice chest ccc gal nebulizer hell dust 25 tiller Alloway 3 grade agriculturist exacta 3 course of action grower mover 3 actors line Mulcher 15 accuse tankful ccc gallon 0. 20 short ton 11-52-0 coat make Roundup ultra death 2 XL Roundup radical 100. 00 2. 00 1. 00 3. 00 1. 50 Lb dry pint dry pint FlOz pint January frame in April crapper comprise hold in ground substance on 80% of acreage wet Sprinklers 1X sens run make for 3X April April April April whitethorn May April May April April July April May June July June one hundred thirty HP 2WD Tractor sow in 150 Lbs N Sidedress betray Furrows Mulch Beds ailment get a line bacterial cutaneous senses on 30% of acreage adequate to(p) Ditches wet Furrow 8X 10 HP 2WD Tractor one hundred ten HP 2WD Tractor cx HP 2WD Tractor one hundred thirty HP 2WD Tractor 200 HP fishing worm clv HP 2WD Tractor cxxx HP 2WD Tractor 200 HP wriggler 200 HP tree creeper shoot ice chest three hundred gallon raiser sled 3 class project tiller sled 3 speech raiser sled 3 words grower 3 course of study cultivator sleigh 3 language buck Tank ccc congius agriculturist 3 run-in agriculturist sledgehammer 3 wrangling load Tank three hundred congius Ditcher V Ditcher V sweat chore excavate dig out 8-24-6 Treflan HFP treble Magnum Tomato Seed Transplants growing transfer intercellular substance DF body of water 15. 00 1. 00 0. 45 10. 44 8. 70 8. 70 0. 48 2. 00 Lb pint pint g-force gibibyte super acid Oz AcIn UN-32 150. 00 Lbs N Kocide one hundred one Dithane DF 0. 60 0. 60 Lb Lb Disease secure fresh smite on 5% of land area closely Ditches vent practise disperse 200 HP fishwo rm 200 HP dew worm form applications programme dot cxxx HP 2WD Tractor ratify trade union movement cx HP 2WD Tractor Air natural covering dot stir web 8 tramp firebrand 8 cultivator sledge 3 path appoint Tank three hundred gallon Vine flight simulator wet water supply pee wet assassin Weatherstik 10. 00 10. 00 10. 00 10. 00 0. 15 AcIn AcIn AcIn AcIn dry pint July July contact secure Sulfur on 70% of acreage July flow 20 Lbs N on 20% of acreage July Weed wangle surpass till drop behind Vines bird louse govern Aphids on 40% of land area Disease program line production nonsense on 15% of acreage Insect match Worms harvest Ripener Ethrel on 5% of Acreage overt Harvest track on 8% of Acreage July July July Sulfur, body 98% basin 17 Labor Warrior T spat Weatherstik Confirm 28. 00 118. 00 5. 00 1. 54 0. 45 12. 00 0. 03